Highlights

[VERSATL] QoQ Cumulative Quarter Result on 2013-09-30 [#2]

Stock [VERSATL]: VERSATILE CREATIVE BHD
Announcement Date 28-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2013
Quarter 30-Sep-2013  [#2]
Profit Trend QoQ -     - %    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 13,563 71,152 0 0 0 13,173 60,756 -63.30%
  QoQ % -80.94% 0.00% 0.00% 0.00% 0.00% -78.32% -
  Horiz. % 22.32% 117.11% 0.00% 0.00% 0.00% 21.68% 100.00%
PBT -1,836 -2,701 0 0 0 -1,228 1,395 -
  QoQ % 32.03% 0.00% 0.00% 0.00% 0.00% -188.03% -
  Horiz. % -131.61% -193.62% 0.00% 0.00% 0.00% -88.03% 100.00%
Tax 0 128 0 0 0 0 742 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 17.25% 0.00% 0.00% 0.00% 0.00% 100.00%
NP -1,836 -2,573 0 0 0 -1,228 2,137 -
  QoQ % 28.64% 0.00% 0.00% 0.00% 0.00% -157.46% -
  Horiz. % -85.91% -120.40% 0.00% 0.00% 0.00% -57.46% 100.00%
NP to SH -1,836 -2,573 0 0 0 -1,228 2,137 -
  QoQ % 28.64% 0.00% 0.00% 0.00% 0.00% -157.46% -
  Horiz. % -85.91% -120.40% 0.00% 0.00% 0.00% -57.46% 100.00%
Tax Rate - % - % - % - % - % - % -53.19 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 15,399 73,725 0 0 0 14,401 58,619 -59.08%
  QoQ % -79.11% 0.00% 0.00% 0.00% 0.00% -75.43% -
  Horiz. % 26.27% 125.77% 0.00% 0.00% 0.00% 24.57% 100.00%
Net Worth 85,163 99,386 70,916 70,048 64,108 60,846 61,859 23.83%
  QoQ % -14.31% 40.15% 1.24% 9.27% 5.36% -1.64% -
  Horiz. % 137.67% 160.66% 114.64% 113.24% 103.64% 98.36% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 85,163 99,386 70,916 70,048 64,108 60,846 61,859 23.83%
  QoQ % -14.31% 40.15% 1.24% 9.27% 5.36% -1.64% -
  Horiz. % 137.67% 160.66% 114.64% 113.24% 103.64% 98.36% 100.00%
NOSH 110,602 110,429 110,807 111,188 110,531 110,630 110,463 0.08%
  QoQ % 0.16% -0.34% -0.34% 0.59% -0.09% 0.15% -
  Horiz. % 100.13% 99.97% 100.31% 100.66% 100.06% 100.15% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -13.54 % -3.62 % - % - % - % -9.32 % 3.52 % -
  QoQ % -274.03% 0.00% 0.00% 0.00% 0.00% -364.77% -
  Horiz. % -384.66% -102.84% 0.00% 0.00% 0.00% -264.77% 100.00%
ROE -2.16 % -2.59 % - % - % - % -2.02 % 3.45 % -
  QoQ % 16.60% 0.00% 0.00% 0.00% 0.00% -158.55% -
  Horiz. % -62.61% -75.07% 0.00% 0.00% 0.00% -58.55% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.26 64.43 - - - 11.91 55.00 -63.34%
  QoQ % -80.97% 0.00% 0.00% 0.00% 0.00% -78.35% -
  Horiz. % 22.29% 117.15% 0.00% 0.00% 0.00% 21.65% 100.00%
EPS -1.66 -2.33 0.00 0.00 0.00 -1.11 1.93 -
  QoQ % 28.76% 0.00% 0.00% 0.00% 0.00% -157.51% -
  Horiz. % -86.01% -120.73% 0.00% 0.00% 0.00% -57.51% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.7700 0.9000 0.6400 0.6300 0.5800 0.5500 0.5600 23.72%
  QoQ % -14.44% 40.62% 1.59% 8.62% 5.45% -1.79% -
  Horiz. % 137.50% 160.71% 114.29% 112.50% 103.57% 98.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 141,979
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 9.55 50.11 - - - 9.28 42.79 -63.31%
  QoQ % -80.94% 0.00% 0.00% 0.00% 0.00% -78.31% -
  Horiz. % 22.32% 117.11% 0.00% 0.00% 0.00% 21.69% 100.00%
EPS -1.29 -1.81 0.00 0.00 0.00 -0.86 1.51 -
  QoQ % 28.73% 0.00% 0.00% 0.00% 0.00% -156.95% -
  Horiz. % -85.43% -119.87% 0.00% 0.00% 0.00% -56.95% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5998 0.7000 0.4995 0.4934 0.4515 0.4286 0.4357 23.82%
  QoQ % -14.31% 40.14% 1.24% 9.28% 5.34% -1.63% -
  Horiz. % 137.66% 160.66% 114.64% 113.24% 103.63% 98.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.4850 0.4250 0.4350 0.4550 0.4000 0.2500 0.2300 -
P/RPS 3.96 0.66 0.00 0.00 0.00 0.46 0.42 348.14%
  QoQ % 500.00% 0.00% 0.00% 0.00% 0.00% 9.52% -
  Horiz. % 942.86% 157.14% 0.00% 0.00% 0.00% 109.52% 100.00%
P/EPS -29.22 -18.24 0.00 0.00 0.00 12.94 11.89 -
  QoQ % -60.20% 0.00% 0.00% 0.00% 0.00% 8.83% -
  Horiz. % -245.75% -153.41% 0.00% 0.00% 0.00% 108.83% 100.00%
EY -3.42 -5.48 0.00 0.00 0.00 7.73 8.41 -
  QoQ % 37.59% 0.00% 0.00% 0.00% 0.00% -8.09% -
  Horiz. % -40.67% -65.16% 0.00% 0.00% 0.00% 91.91% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.63 0.47 0.68 0.72 0.69 0.00 0.41 33.26%
  QoQ % 34.04% -30.88% -5.56% 4.35% 0.00% 0.00% -
  Horiz. % 153.66% 114.63% 165.85% 175.61% 168.29% 0.00% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 26/05/14 25/02/14 28/11/13 29/08/13 30/05/13 27/02/13 -
Price 0.4950 0.4950 0.4200 0.4950 0.4050 0.4350 0.2100 -
P/RPS 4.04 0.77 0.00 0.00 0.00 0.79 0.38 385.60%
  QoQ % 424.68% 0.00% 0.00% 0.00% 0.00% 107.89% -
  Horiz. % 1,063.16% 202.63% 0.00% 0.00% 0.00% 207.89% 100.00%
P/EPS -29.82 -21.24 0.00 0.00 0.00 22.52 10.86 -
  QoQ % -40.40% 0.00% 0.00% 0.00% 0.00% 107.37% -
  Horiz. % -274.59% -195.58% 0.00% 0.00% 0.00% 207.37% 100.00%
EY -3.35 -4.71 0.00 0.00 0.00 4.44 9.21 -
  QoQ % 28.87% 0.00% 0.00% 0.00% 0.00% -51.79% -
  Horiz. % -36.37% -51.14% 0.00% 0.00% 0.00% 48.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.64 0.55 0.66 0.79 0.70 0.00 0.38 41.69%
  QoQ % 16.36% -16.67% -16.46% 12.86% 0.00% 0.00% -
  Horiz. % 168.42% 144.74% 173.68% 207.89% 184.21% 0.00% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

166  323  464  1250 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 ARMADA 0.19-0.005 
 LAMBO-WB 0.010.00 
 BARAKAH 0.07-0.015 
 LAMBO 0.070.00 
 NIHSIN-WB 0.065-0.015 
 KNM 0.185-0.005 
 IOIPG 1.190.00 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
Partners & Brokers